Growth Rental: rental_growth_assumption_england_london: [1.5, 1.5, 2.5, 2.5]
Change in Property Value Percentage: property_value_growth_assumptions_england_north_west: [3, 5.5, 6, 6, 4.5]
Inflation rate percentage: inflation_growth_assumption_england: [2.5, 2, 2, 2]
Rental Income: 7.0
Initial Investment
£116,250First YearProfit From Rental Income
£45,762
↗ 39%After 5 Years
Change In Property Value
£100,705
↗ 28%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,550 | £25,933 | £26,322 | £26,980 | £27,655 | £132,441 |
| Total Expenses | £15,073 | £15,123 | £15,173 | £15,249 | £15,327 | £75,945 |
| Profit Before Tax | £10,477 | £10,810 | £11,150 | £11,731 | £12,328 | £56,496 |
| Profit After Tax | £8,487 | £8,756 | £9,031 | £9,502 | £9,986 | £45,762 |
| Change In Property Value | £10,950 | £20,677 | £23,798 | £25,225 | £20,054 | £100,705 |
| Net Return | £19,437 | £29,433 | £32,829 | £34,728 | £30,040 | £146,466 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 17% | 25% | 28% | 30% | 26% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change